Red Pine Exploration Inc. (RDEXF)

Red Pine Exploration Cash Flow Statement

Financials in millions CAD. Fiscal year is August - July.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jan 31, 2025	Jul 31, 2024	Jul 31, 2023	Jul 31, 2022	Jul 31, 2021	Jul 31, 2020
Net Income	-10.75	-6.5	-10.77	-11.1	-16.14	-3.95
Depreciation & Amortization	0.18	0.2	0.33	0.34	0.11	0.21
Other Amortization	-	-	-	0.02	-	-
Loss (Gain) From Sale of Assets	-	-6.33	-	-0.03	-	-
Stock-Based Compensation	0.32	0.15	0.59	0.6	0.4	-
Other Operating Activities	-0.66	-1.18	-0.77	-2.28	-0.1	-0.05
Change in Accounts Receivable	0.14	0.2	0.41	-0.51	0.26	0.37
Change in Accounts Payable	0.64	0.64	-0.89	1.22	-0.02	-0.03
Change in Other Net Operating Assets	-0.07	-0.05	0.11	0.86	-1.27	0.04
Operating Cash Flow	-10.19	-12.87	-10.99	-10.87	-16.77	-3.4
Capital Expenditures	-	-0.03	-0.05	-0.48	-0.03	-
Sale of Property, Plant & Equipment	-	6.33	-	0.03	-	-
Other Investing Activities	-	-	-	-	-0.32	-
Investing Cash Flow	-	6.3	-0.05	-0.45	-0.35	-
Long-Term Debt Repaid	-	-0.08	-0.11	-0.11	-0.11	-0.11
Total Debt Repaid	-0.17	-0.08	-0.11	-0.11	-0.11	-0.11
Net Debt Issued (Repaid)	-0.17	-0.08	-0.11	-0.11	-0.11	-0.11
Issuance of Common Stock	11	5.24	13.26	12.7	20.17	3.78
Other Financing Activities	-0.92	-0.53	-1.54	-0.61	-1.42	-0.32
Financing Cash Flow	9.91	4.62	11.61	11.98	18.64	3.35
Miscellaneous Cash Flow Adjustments	-	-	-	-0	-	0
Net Cash Flow	-0.28	-1.95	0.56	0.66	1.52	-0.05
Free Cash Flow	-10.19	-12.9	-11.05	-11.35	-16.8	-3.4
Free Cash Flow Per Share	-0.04	-0.07	-0.08	-0.10	-0.26	-0.08
Levered Free Cash Flow	-6.29	-8.22	-6.36	-7.44	-2.32	-1.91
Unlevered Free Cash Flow	-6.28	-8.21	-6.36	-7.44	-2.3	-1.91
Change in Net Working Capital	-0.48	-0.39	-0.03	-0.96	0.21	-0.38

Source: S&P Global Market Intelligence. Standard template. Financial Sources.